| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
286.00 M |
265.50 M |
235.40 M |
222.20 M |
149.80 M |
| Depreciation & Depletion |
240.90 M |
216.40 M |
190.80 M |
182.80 M |
113.20 M |
| Amortization of Intangible Assets |
45.10 M |
49.10 M |
44.60 M |
39.40 M |
36.60 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
82.90 M |
38.80 M |
68.30 M |
38.20 M |
144.20 M |
| Funds from Operations |
425.80 M |
711.40 M |
812.50 M |
777.30 M |
696.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-224.90 M |
9.00 M |
-153.20 M |
29.50 M |
-100.20 M |
| Incline (Decline) in Receivables |
-76.80 M |
-22.80 M |
-44.50 M |
3.90 M |
21.90 M |
| Incline (Decline) in Inventories |
-83.00 M |
23.20 M |
-21.30 M |
-10.20 M |
-22.90 M |
| Incline (Decline) in Accounts Payable |
-3.00 M |
36.60 M |
21.40 M |
27.60 M |
-30.70 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-62.10 M |
-28.00 M |
-108.80 M |
8.20 M |
-68.50 M |
| Net Cash Flow/Operating Activities |
547.90 M |
486.50 M |
821.50 M |
624.10 M |
726.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
84.30 M |
37.20 M |
59.90 M |
90.60 M |
109.70 M |
| Incline (Decline) in Inventories |
30.00 M |
105.60 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
133.10 M |
177.00 M |
102.60 M |
77.80 M |
485.10 M |
| Disposal of Fixed Assets |
34.10 M |
13.70 M |
8.90 M |
1.50 M |
6.30 M |
| Other Uses - Investing |
120.40 M |
300,000.00 |
-24.90 M |
-34.10 M |
-194.00 M |
| Other Sources - Investing |
20.50 M |
37.20 M |
28.80 M |
38.00 M |
218.30 M |
| Net Cash Flow - Investing |
288.40 M |
365.70 M |
296.70 M |
234.00 M |
215.80 M |
| Proceeds from Stock Options |
70.90 M |
65.50 M |
91.40 M |
59.50 M |
52.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
779.70 M |
1.12 B |
426.70 M |
428.70 M |
129.80 M |
| Long Term Borrowings |
1.08 B |
1.46 B |
46.80 M |
41.30 M |
197.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
328.30 M |
792.70 M |
34.40 M |
31.90 M |
982.60 M |
| Cash Dividends Paid Total |
175.60 M |
173.80 M |
168.90 M |
165.80 M |
138.90 M |
| Common Dividends (Cash) |
175.60 M |
173.80 M |
168.90 M |
165.80 M |
138.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
15.10 M |
17.20 M |
112.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
15.10 M |
-300,000.00 |
104.90 M |
0.00 |
-120.20 M |
| Net Cash Flow - Financing |
-381.20 M |
-115.20 M |
-556.50 M |
-386.90 M |
-525.60 M |
| Effect of Exchange rate on Cash |
2.00 M |
-500,000.00 |
-1.60 M |
2.50 M |
-3.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |